Last Update31 Jul 25Fair value Increased 0.79%
Brunswick’s fair value estimate is essentially unchanged, as both the consensus analyst price target and future P/E ratio saw only negligible increases, reflecting minimal adjustments to analyst expectations.
What's in the News
- Brunswick repurchased 346,557 shares for $17.46 million from March 30 to June 28, representing 0.53% of shares.
- The company has completed a total repurchase of 22,793,973 shares (29.95%) for $1,571.65 million under the buyback announced in 2019.
Valuation Changes
Summary of Valuation Changes for Brunswick
- The Consensus Analyst Price Target remained effectively unchanged, moving only marginally from $64.36 to $64.87.
- The Future P/E for Brunswick remained effectively unchanged, moving only marginally from 11.06x to 11.15x.
- The Discount Rate for Brunswick remained effectively unchanged, at 7.80%.
Key Takeaways
- Expansion of high-margin digital services, global boat club leadership, and innovation in marine technology are driving premium brand positioning and improving earnings stability.
- Targeting younger demographics and expanding in underpenetrated regions supports future growth, while operational efficiencies enhance margins and diversify revenue streams.
- Macroeconomic pressures and weak value segment demand threaten Brunswick's revenues and margins, while supply chain costs and slow market recovery risk hindering long-term earnings growth.
Catalysts
About Brunswick- Designs, manufactures, and markets recreation products in the United States, Europe, the Asia-Pacific, Canada, and internationally.
- Brunswick's ongoing expansion of high-margin, recurring revenue streams-such as digital boating services and the Freedom Boat Club-strengthens margin stability and earnings quality, reinforced by the successful launch of new franchise locations (e.g., Dubai) and the continued global leadership of the club model.
- The company is capitalizing on demographic shifts by gaining market share among Millennials and Gen Z who value experiential and outdoor recreation, as indicated by steady participation rates, greater dealer traffic, and a growing pipeline of potential buyers, which serves as a future revenue tailwind as broader macroeconomic conditions normalize.
- Advancements in next-generation propulsion (with new high horsepower Mercury engines) and marine technology (such as Navico's connected products and automation systems) reinforce Brunswick's premium brand positioning, enable price premiums, and are likely to accelerate top-line growth as consumers increasingly demand connected, sustainable vessels.
- Brunswick's strategy of inventory optimization, rationalization of lower-performing models, and manufacturing capacity right-sizing is expected to improve operational efficiency and raise net margins over the long term, as evidenced by their record free cash flow generation and ongoing cost-reduction initiatives.
- Ongoing global expansion into underpenetrated regions (notably Asia-Pacific, South America, and the Middle East) diversifies Brunswick's revenue base, reduces reliance on North American cycles, and supports higher, more stable long-term earnings growth.
Brunswick Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming Brunswick's revenue will grow by 4.5% annually over the next 3 years.
- Analysts assume that profit margins will increase from 1.1% today to 8.1% in 3 years time.
- Analysts expect earnings to reach $473.1 million (and earnings per share of $7.71) by about August 2028, up from $55.9 million today. However, there is some disagreement amongst the analysts with the more bearish ones expecting earnings as low as $288.1 million.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 10.8x on those 2028 earnings, down from 68.4x today. This future PE is lower than the current PE for the US Leisure industry at 23.3x.
- Analysts expect the number of shares outstanding to decline by 1.35% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 8.31%, as per the Simply Wall St company report.
Brunswick Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- Persistent and significant weakness in the value boat market segment-driven by softer demand, tighter retail conditions, and economic sensitivity among entry-level consumers-risks shrinking Brunswick's overall unit volumes and could negatively impact revenues and profit margins if not offset by growth in premium/core segments.
- Ongoing and evolving tariff impacts-including retaliatory or heightened future tariffs-continue to add uncertainty, raise costs across the supply chain, and directly pressure operating earnings, with future policy volatility a potential drag on both revenue and net margins.
- Adverse macroeconomic factors, such as sustained high interest rates, inflation, weak consumer sentiment, and economic uncertainty (especially for less affluent buyers), could compress discretionary spending on boating, reducing retail sales and affecting both top-line revenues and earnings potential.
- The reduction and rationalization of product lines, particularly in the value fiberglass segment, may lead to lower production volumes and potentially lower economies of scale, ultimately putting pressure on operating margins and hindering earnings growth if the eliminated complexity does not result in sufficient cost savings.
- Slower-than-anticipated recovery or stagnation in global boat market demand, combined with cautious dealer wholesale ordering patterns and a smaller overall market than originally anticipated, threatens long-term revenue growth trajectories and could negatively impact EBIT and free cash flow if not compensated by expansion in high-margin, recurring-revenue services or significant market share gains.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of $64.867 for Brunswick based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $88.0, and the most bearish reporting a price target of just $51.0.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $5.8 billion, earnings will come to $473.1 million, and it would be trading on a PE ratio of 10.8x, assuming you use a discount rate of 8.3%.
- Given the current share price of $58.52, the analyst price target of $64.87 is 9.8% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
How well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.